贷款250万（公积金贷款）房贷，还款12年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：250万
还款月数：12年
每月还款：20989.23元
利息总额：52.24万
本息合计：302.24万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 20989.23 | 6770.83 | 14218.39 | 2485781.61 |
| 2 | 2025-05 | 20989.23 | 6732.33 | 14256.90 | 2471524.70 |
| 3 | 2025-06 | 20989.23 | 6693.71 | 14295.52 | 2457229.19 |
| 4 | 2025-07 | 20989.23 | 6655.00 | 14334.23 | 2442894.95 |
| 5 | 2025-08 | 20989.23 | 6616.17 | 14373.05 | 2428521.90 |
| 6 | 2025-09 | 20989.23 | 6577.25 | 14411.98 | 2414109.92 |
| 7 | 2025-10 | 20989.23 | 6538.21 | 14451.01 | 2399658.91 |
| 8 | 2025-11 | 20989.23 | 6499.08 | 14490.15 | 2385168.75 |
| 9 | 2025-12 | 20989.23 | 6459.83 | 14529.40 | 2370639.36 |
| 10 | 2026-01 | 20989.23 | 6420.48 | 14568.75 | 2356070.61 |
| 11 | 2026-02 | 20989.23 | 6381.02 | 14608.20 | 2341462.41 |
| 12 | 2026-03 | 20989.23 | 6341.46 | 14647.77 | 2326814.64 |
| 13 | 2026-04 | 20989.23 | 6301.79 | 14687.44 | 2312127.20 |
| 14 | 2026-05 | 20989.23 | 6262.01 | 14727.22 | 2297399.98 |
| 15 | 2026-06 | 20989.23 | 6222.12 | 14767.10 | 2282632.88 |
| 16 | 2026-07 | 20989.23 | 6182.13 | 14807.10 | 2267825.78 |
| 17 | 2026-08 | 20989.23 | 6142.03 | 14847.20 | 2252978.58 |
| 18 | 2026-09 | 20989.23 | 6101.82 | 14887.41 | 2238091.17 |
| 19 | 2026-10 | 20989.23 | 6061.50 | 14927.73 | 2223163.44 |
| 20 | 2026-11 | 20989.23 | 6021.07 | 14968.16 | 2208195.28 |
| 21 | 2026-12 | 20989.23 | 5980.53 | 15008.70 | 2193186.58 |
| 22 | 2027-01 | 20989.23 | 5939.88 | 15049.35 | 2178137.23 |
| 23 | 2027-02 | 20989.23 | 5899.12 | 15090.11 | 2163047.13 |
| 24 | 2027-03 | 20989.23 | 5858.25 | 15130.98 | 2147916.15 |
| 25 | 2027-04 | 20989.23 | 5817.27 | 15171.96 | 2132744.20 |
| 26 | 2027-05 | 20989.23 | 5776.18 | 15213.05 | 2117531.15 |
| 27 | 2027-06 | 20989.23 | 5734.98 | 15254.25 | 2102276.90 |
| 28 | 2027-07 | 20989.23 | 5693.67 | 15295.56 | 2086981.34 |
| 29 | 2027-08 | 20989.23 | 5652.24 | 15336.99 | 2071644.36 |
| 30 | 2027-09 | 20989.23 | 5610.70 | 15378.52 | 2056265.83 |
| 31 | 2027-10 | 20989.23 | 5569.05 | 15420.17 | 2040845.66 |
| 32 | 2027-11 | 20989.23 | 5527.29 | 15461.94 | 2025383.72 |
| 33 | 2027-12 | 20989.23 | 5485.41 | 15503.81 | 2009879.90 |
| 34 | 2028-01 | 20989.23 | 5443.42 | 15545.80 | 1994334.10 |
| 35 | 2028-02 | 20989.23 | 5401.32 | 15587.91 | 1978746.19 |
| 36 | 2028-03 | 20989.23 | 5359.10 | 15630.12 | 1963116.07 |
| 37 | 2028-04 | 20989.23 | 5316.77 | 15672.46 | 1947443.62 |
| 38 | 2028-05 | 20989.23 | 5274.33 | 15714.90 | 1931728.71 |
| 39 | 2028-06 | 20989.23 | 5231.77 | 15757.46 | 1915971.25 |
| 40 | 2028-07 | 20989.23 | 5189.09 | 15800.14 | 1900171.11 |
| 41 | 2028-08 | 20989.23 | 5146.30 | 15842.93 | 1884328.18 |
| 42 | 2028-09 | 20989.23 | 5103.39 | 15885.84 | 1868442.34 |
| 43 | 2028-10 | 20989.23 | 5060.36 | 15928.86 | 1852513.48 |
| 44 | 2028-11 | 20989.23 | 5017.22 | 15972.00 | 1836541.47 |
| 45 | 2028-12 | 20989.23 | 4973.97 | 16015.26 | 1820526.21 |
| 46 | 2029-01 | 20989.23 | 4930.59 | 16058.64 | 1804467.58 |
| 47 | 2029-02 | 20989.23 | 4887.10 | 16102.13 | 1788365.45 |
| 48 | 2029-03 | 20989.23 | 4843.49 | 16145.74 | 1772219.71 |
| 49 | 2029-04 | 20989.23 | 4799.76 | 16189.47 | 1756030.24 |
| 50 | 2029-05 | 20989.23 | 4755.92 | 16233.31 | 1739796.93 |
| 51 | 2029-06 | 20989.23 | 4711.95 | 16277.28 | 1723519.65 |
| 52 | 2029-07 | 20989.23 | 4667.87 | 16321.36 | 1707198.29 |
| 53 | 2029-08 | 20989.23 | 4623.66 | 16365.57 | 1690832.72 |
| 54 | 2029-09 | 20989.23 | 4579.34 | 16409.89 | 1674422.83 |
| 55 | 2029-10 | 20989.23 | 4534.90 | 16454.33 | 1657968.50 |
| 56 | 2029-11 | 20989.23 | 4490.33 | 16498.90 | 1641469.60 |
| 57 | 2029-12 | 20989.23 | 4445.65 | 16543.58 | 1624926.02 |
| 58 | 2030-01 | 20989.23 | 4400.84 | 16588.39 | 1608337.64 |
| 59 | 2030-02 | 20989.23 | 4355.91 | 16633.31 | 1591704.32 |
| 60 | 2030-03 | 20989.23 | 4310.87 | 16678.36 | 1575025.96 |
| 61 | 2030-04 | 20989.23 | 4265.70 | 16723.53 | 1558302.43 |
| 62 | 2030-05 | 20989.23 | 4220.40 | 16768.83 | 1541533.60 |
| 63 | 2030-06 | 20989.23 | 4174.99 | 16814.24 | 1524719.36 |
| 64 | 2030-07 | 20989.23 | 4129.45 | 16859.78 | 1507859.58 |
| 65 | 2030-08 | 20989.23 | 4083.79 | 16905.44 | 1490954.14 |
| 66 | 2030-09 | 20989.23 | 4038.00 | 16951.23 | 1474002.91 |
| 67 | 2030-10 | 20989.23 | 3992.09 | 16997.14 | 1457005.78 |
| 68 | 2030-11 | 20989.23 | 3946.06 | 17043.17 | 1439962.60 |
| 69 | 2030-12 | 20989.23 | 3899.90 | 17089.33 | 1422873.28 |
| 70 | 2031-01 | 20989.23 | 3853.62 | 17135.61 | 1405737.66 |
| 71 | 2031-02 | 20989.23 | 3807.21 | 17182.02 | 1388555.64 |
| 72 | 2031-03 | 20989.23 | 3760.67 | 17228.56 | 1371327.08 |
| 73 | 2031-04 | 20989.23 | 3714.01 | 17275.22 | 1354051.87 |
| 74 | 2031-05 | 20989.23 | 3667.22 | 17322.00 | 1336729.86 |
| 75 | 2031-06 | 20989.23 | 3620.31 | 17368.92 | 1319360.94 |
| 76 | 2031-07 | 20989.23 | 3573.27 | 17415.96 | 1301944.99 |
| 77 | 2031-08 | 20989.23 | 3526.10 | 17463.13 | 1284481.86 |
| 78 | 2031-09 | 20989.23 | 3478.81 | 17510.42 | 1266971.44 |
| 79 | 2031-10 | 20989.23 | 3431.38 | 17557.85 | 1249413.59 |
| 80 | 2031-11 | 20989.23 | 3383.83 | 17605.40 | 1231808.19 |
| 81 | 2031-12 | 20989.23 | 3336.15 | 17653.08 | 1214155.11 |
| 82 | 2032-01 | 20989.23 | 3288.34 | 17700.89 | 1196454.22 |
| 83 | 2032-02 | 20989.23 | 3240.40 | 17748.83 | 1178705.39 |
| 84 | 2032-03 | 20989.23 | 3192.33 | 17796.90 | 1160908.48 |
| 85 | 2032-04 | 20989.23 | 3144.13 | 17845.10 | 1143063.38 |
| 86 | 2032-05 | 20989.23 | 3095.80 | 17893.43 | 1125169.95 |
| 87 | 2032-06 | 20989.23 | 3047.34 | 17941.89 | 1107228.06 |
| 88 | 2032-07 | 20989.23 | 2998.74 | 17990.49 | 1089237.57 |
| 89 | 2032-08 | 20989.23 | 2950.02 | 18039.21 | 1071198.36 |
| 90 | 2032-09 | 20989.23 | 2901.16 | 18088.07 | 1053110.30 |
| 91 | 2032-10 | 20989.23 | 2852.17 | 18137.05 | 1034973.24 |
| 92 | 2032-11 | 20989.23 | 2803.05 | 18186.18 | 1016787.07 |
| 93 | 2032-12 | 20989.23 | 2753.80 | 18235.43 | 998551.64 |
| 94 | 2033-01 | 20989.23 | 2704.41 | 18284.82 | 980266.82 |
| 95 | 2033-02 | 20989.23 | 2654.89 | 18334.34 | 961932.48 |
| 96 | 2033-03 | 20989.23 | 2605.23 | 18383.99 | 943548.49 |
| 97 | 2033-04 | 20989.23 | 2555.44 | 18433.78 | 925114.70 |
| 98 | 2033-05 | 20989.23 | 2505.52 | 18483.71 | 906630.99 |
| 99 | 2033-06 | 20989.23 | 2455.46 | 18533.77 | 888097.23 |
| 100 | 2033-07 | 20989.23 | 2405.26 | 18583.96 | 869513.26 |
| 101 | 2033-08 | 20989.23 | 2354.93 | 18634.30 | 850878.96 |
| 102 | 2033-09 | 20989.23 | 2304.46 | 18684.76 | 832194.20 |
| 103 | 2033-10 | 20989.23 | 2253.86 | 18735.37 | 813458.83 |
| 104 | 2033-11 | 20989.23 | 2203.12 | 18786.11 | 794672.72 |
| 105 | 2033-12 | 20989.23 | 2152.24 | 18836.99 | 775835.73 |
| 106 | 2034-01 | 20989.23 | 2101.22 | 18888.01 | 756947.73 |
| 107 | 2034-02 | 20989.23 | 2050.07 | 18939.16 | 738008.56 |
| 108 | 2034-03 | 20989.23 | 1998.77 | 18990.45 | 719018.11 |
| 109 | 2034-04 | 20989.23 | 1947.34 | 19041.89 | 699976.22 |
| 110 | 2034-05 | 20989.23 | 1895.77 | 19093.46 | 680882.76 |
| 111 | 2034-06 | 20989.23 | 1844.06 | 19145.17 | 661737.59 |
| 112 | 2034-07 | 20989.23 | 1792.21 | 19197.02 | 642540.57 |
| 113 | 2034-08 | 20989.23 | 1740.21 | 19249.01 | 623291.56 |
| 114 | 2034-09 | 20989.23 | 1688.08 | 19301.15 | 603990.41 |
| 115 | 2034-10 | 20989.23 | 1635.81 | 19353.42 | 584636.99 |
| 116 | 2034-11 | 20989.23 | 1583.39 | 19405.84 | 565231.15 |
| 117 | 2034-12 | 20989.23 | 1530.83 | 19458.39 | 545772.76 |
| 118 | 2035-01 | 20989.23 | 1478.13 | 19511.09 | 526261.66 |
| 119 | 2035-02 | 20989.23 | 1425.29 | 19563.94 | 506697.73 |
| 120 | 2035-03 | 20989.23 | 1372.31 | 19616.92 | 487080.81 |
| 121 | 2035-04 | 20989.23 | 1319.18 | 19670.05 | 467410.76 |
| 122 | 2035-05 | 20989.23 | 1265.90 | 19723.32 | 447687.43 |
| 123 | 2035-06 | 20989.23 | 1212.49 | 19776.74 | 427910.69 |
| 124 | 2035-07 | 20989.23 | 1158.92 | 19830.30 | 408080.39 |
| 125 | 2035-08 | 20989.23 | 1105.22 | 19884.01 | 388196.38 |
| 126 | 2035-09 | 20989.23 | 1051.37 | 19937.86 | 368258.51 |
| 127 | 2035-10 | 20989.23 | 997.37 | 19991.86 | 348266.65 |
| 128 | 2035-11 | 20989.23 | 943.22 | 20046.01 | 328220.65 |
| 129 | 2035-12 | 20989.23 | 888.93 | 20100.30 | 308120.35 |
| 130 | 2036-01 | 20989.23 | 834.49 | 20154.74 | 287965.61 |
| 131 | 2036-02 | 20989.23 | 779.91 | 20209.32 | 267756.29 |
| 132 | 2036-03 | 20989.23 | 725.17 | 20264.05 | 247492.24 |
| 133 | 2036-04 | 20989.23 | 670.29 | 20318.94 | 227173.30 |
| 134 | 2036-05 | 20989.23 | 615.26 | 20373.97 | 206799.34 |
| 135 | 2036-06 | 20989.23 | 560.08 | 20429.15 | 186370.19 |
| 136 | 2036-07 | 20989.23 | 504.75 | 20484.48 | 165885.71 |
| 137 | 2036-08 | 20989.23 | 449.27 | 20539.95 | 145345.76 |
| 138 | 2036-09 | 20989.23 | 393.64 | 20595.58 | 124750.18 |
| 139 | 2036-10 | 20989.23 | 337.87 | 20651.36 | 104098.81 |
| 140 | 2036-11 | 20989.23 | 281.93 | 20707.29 | 83391.52 |
| 141 | 2036-12 | 20989.23 | 225.85 | 20763.38 | 62628.14 |
| 142 | 2037-01 | 20989.23 | 169.62 | 20819.61 | 41808.53 |
| 143 | 2037-02 | 20989.23 | 113.23 | 20876.00 | 20932.54 |
| 144 | 2037-03 | 20989.23 | 56.69 | 20932.54 | 0.00 |
等额本金还款方式：
贷款总额：250万
还款月数：12年
首月还款：24131.94元
每月递减：47.02元
利息总额：49.09万
本息合计：299.09万
节省利息：31563.43元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 24131.94 | 6770.83 | 17361.11 | 2482638.89 |
| 2 | 2025-05 | 24084.92 | 6723.81 | 17361.11 | 2465277.78 |
| 3 | 2025-06 | 24037.91 | 6676.79 | 17361.11 | 2447916.67 |
| 4 | 2025-07 | 23990.89 | 6629.77 | 17361.11 | 2430555.56 |
| 5 | 2025-08 | 23943.87 | 6582.75 | 17361.11 | 2413194.44 |
| 6 | 2025-09 | 23896.85 | 6535.73 | 17361.11 | 2395833.33 |
| 7 | 2025-10 | 23849.83 | 6488.72 | 17361.11 | 2378472.22 |
| 8 | 2025-11 | 23802.81 | 6441.70 | 17361.11 | 2361111.11 |
| 9 | 2025-12 | 23755.79 | 6394.68 | 17361.11 | 2343750.00 |
| 10 | 2026-01 | 23708.77 | 6347.66 | 17361.11 | 2326388.89 |
| 11 | 2026-02 | 23661.75 | 6300.64 | 17361.11 | 2309027.78 |
| 12 | 2026-03 | 23614.73 | 6253.62 | 17361.11 | 2291666.67 |
| 13 | 2026-04 | 23567.71 | 6206.60 | 17361.11 | 2274305.56 |
| 14 | 2026-05 | 23520.69 | 6159.58 | 17361.11 | 2256944.44 |
| 15 | 2026-06 | 23473.67 | 6112.56 | 17361.11 | 2239583.33 |
| 16 | 2026-07 | 23426.65 | 6065.54 | 17361.11 | 2222222.22 |
| 17 | 2026-08 | 23379.63 | 6018.52 | 17361.11 | 2204861.11 |
| 18 | 2026-09 | 23332.61 | 5971.50 | 17361.11 | 2187500.00 |
| 19 | 2026-10 | 23285.59 | 5924.48 | 17361.11 | 2170138.89 |
| 20 | 2026-11 | 23238.57 | 5877.46 | 17361.11 | 2152777.78 |
| 21 | 2026-12 | 23191.55 | 5830.44 | 17361.11 | 2135416.67 |
| 22 | 2027-01 | 23144.53 | 5783.42 | 17361.11 | 2118055.56 |
| 23 | 2027-02 | 23097.51 | 5736.40 | 17361.11 | 2100694.44 |
| 24 | 2027-03 | 23050.49 | 5689.38 | 17361.11 | 2083333.33 |
| 25 | 2027-04 | 23003.47 | 5642.36 | 17361.11 | 2065972.22 |
| 26 | 2027-05 | 22956.45 | 5595.34 | 17361.11 | 2048611.11 |
| 27 | 2027-06 | 22909.43 | 5548.32 | 17361.11 | 2031250.00 |
| 28 | 2027-07 | 22862.41 | 5501.30 | 17361.11 | 2013888.89 |
| 29 | 2027-08 | 22815.39 | 5454.28 | 17361.11 | 1996527.78 |
| 30 | 2027-09 | 22768.37 | 5407.26 | 17361.11 | 1979166.67 |
| 31 | 2027-10 | 22721.35 | 5360.24 | 17361.11 | 1961805.56 |
| 32 | 2027-11 | 22674.33 | 5313.22 | 17361.11 | 1944444.44 |
| 33 | 2027-12 | 22627.31 | 5266.20 | 17361.11 | 1927083.33 |
| 34 | 2028-01 | 22580.30 | 5219.18 | 17361.11 | 1909722.22 |
| 35 | 2028-02 | 22533.28 | 5172.16 | 17361.11 | 1892361.11 |
| 36 | 2028-03 | 22486.26 | 5125.14 | 17361.11 | 1875000.00 |
| 37 | 2028-04 | 22439.24 | 5078.13 | 17361.11 | 1857638.89 |
| 38 | 2028-05 | 22392.22 | 5031.11 | 17361.11 | 1840277.78 |
| 39 | 2028-06 | 22345.20 | 4984.09 | 17361.11 | 1822916.67 |
| 40 | 2028-07 | 22298.18 | 4937.07 | 17361.11 | 1805555.56 |
| 41 | 2028-08 | 22251.16 | 4890.05 | 17361.11 | 1788194.44 |
| 42 | 2028-09 | 22204.14 | 4843.03 | 17361.11 | 1770833.33 |
| 43 | 2028-10 | 22157.12 | 4796.01 | 17361.11 | 1753472.22 |
| 44 | 2028-11 | 22110.10 | 4748.99 | 17361.11 | 1736111.11 |
| 45 | 2028-12 | 22063.08 | 4701.97 | 17361.11 | 1718750.00 |
| 46 | 2029-01 | 22016.06 | 4654.95 | 17361.11 | 1701388.89 |
| 47 | 2029-02 | 21969.04 | 4607.93 | 17361.11 | 1684027.78 |
| 48 | 2029-03 | 21922.02 | 4560.91 | 17361.11 | 1666666.67 |
| 49 | 2029-04 | 21875.00 | 4513.89 | 17361.11 | 1649305.56 |
| 50 | 2029-05 | 21827.98 | 4466.87 | 17361.11 | 1631944.44 |
| 51 | 2029-06 | 21780.96 | 4419.85 | 17361.11 | 1614583.33 |
| 52 | 2029-07 | 21733.94 | 4372.83 | 17361.11 | 1597222.22 |
| 53 | 2029-08 | 21686.92 | 4325.81 | 17361.11 | 1579861.11 |
| 54 | 2029-09 | 21639.90 | 4278.79 | 17361.11 | 1562500.00 |
| 55 | 2029-10 | 21592.88 | 4231.77 | 17361.11 | 1545138.89 |
| 56 | 2029-11 | 21545.86 | 4184.75 | 17361.11 | 1527777.78 |
| 57 | 2029-12 | 21498.84 | 4137.73 | 17361.11 | 1510416.67 |
| 58 | 2030-01 | 21451.82 | 4090.71 | 17361.11 | 1493055.56 |
| 59 | 2030-02 | 21404.80 | 4043.69 | 17361.11 | 1475694.44 |
| 60 | 2030-03 | 21357.78 | 3996.67 | 17361.11 | 1458333.33 |
| 61 | 2030-04 | 21310.76 | 3949.65 | 17361.11 | 1440972.22 |
| 62 | 2030-05 | 21263.74 | 3902.63 | 17361.11 | 1423611.11 |
| 63 | 2030-06 | 21216.72 | 3855.61 | 17361.11 | 1406250.00 |
| 64 | 2030-07 | 21169.70 | 3808.59 | 17361.11 | 1388888.89 |
| 65 | 2030-08 | 21122.69 | 3761.57 | 17361.11 | 1371527.78 |
| 66 | 2030-09 | 21075.67 | 3714.55 | 17361.11 | 1354166.67 |
| 67 | 2030-10 | 21028.65 | 3667.53 | 17361.11 | 1336805.56 |
| 68 | 2030-11 | 20981.63 | 3620.52 | 17361.11 | 1319444.44 |
| 69 | 2030-12 | 20934.61 | 3573.50 | 17361.11 | 1302083.33 |
| 70 | 2031-01 | 20887.59 | 3526.48 | 17361.11 | 1284722.22 |
| 71 | 2031-02 | 20840.57 | 3479.46 | 17361.11 | 1267361.11 |
| 72 | 2031-03 | 20793.55 | 3432.44 | 17361.11 | 1250000.00 |
| 73 | 2031-04 | 20746.53 | 3385.42 | 17361.11 | 1232638.89 |
| 74 | 2031-05 | 20699.51 | 3338.40 | 17361.11 | 1215277.78 |
| 75 | 2031-06 | 20652.49 | 3291.38 | 17361.11 | 1197916.67 |
| 76 | 2031-07 | 20605.47 | 3244.36 | 17361.11 | 1180555.56 |
| 77 | 2031-08 | 20558.45 | 3197.34 | 17361.11 | 1163194.44 |
| 78 | 2031-09 | 20511.43 | 3150.32 | 17361.11 | 1145833.33 |
| 79 | 2031-10 | 20464.41 | 3103.30 | 17361.11 | 1128472.22 |
| 80 | 2031-11 | 20417.39 | 3056.28 | 17361.11 | 1111111.11 |
| 81 | 2031-12 | 20370.37 | 3009.26 | 17361.11 | 1093750.00 |
| 82 | 2032-01 | 20323.35 | 2962.24 | 17361.11 | 1076388.89 |
| 83 | 2032-02 | 20276.33 | 2915.22 | 17361.11 | 1059027.78 |
| 84 | 2032-03 | 20229.31 | 2868.20 | 17361.11 | 1041666.67 |
| 85 | 2032-04 | 20182.29 | 2821.18 | 17361.11 | 1024305.56 |
| 86 | 2032-05 | 20135.27 | 2774.16 | 17361.11 | 1006944.44 |
| 87 | 2032-06 | 20088.25 | 2727.14 | 17361.11 | 989583.33 |
| 88 | 2032-07 | 20041.23 | 2680.12 | 17361.11 | 972222.22 |
| 89 | 2032-08 | 19994.21 | 2633.10 | 17361.11 | 954861.11 |
| 90 | 2032-09 | 19947.19 | 2586.08 | 17361.11 | 937500.00 |
| 91 | 2032-10 | 19900.17 | 2539.06 | 17361.11 | 920138.89 |
| 92 | 2032-11 | 19853.15 | 2492.04 | 17361.11 | 902777.78 |
| 93 | 2032-12 | 19806.13 | 2445.02 | 17361.11 | 885416.67 |
| 94 | 2033-01 | 19759.11 | 2398.00 | 17361.11 | 868055.56 |
| 95 | 2033-02 | 19712.09 | 2350.98 | 17361.11 | 850694.44 |
| 96 | 2033-03 | 19665.08 | 2303.96 | 17361.11 | 833333.33 |
| 97 | 2033-04 | 19618.06 | 2256.94 | 17361.11 | 815972.22 |
| 98 | 2033-05 | 19571.04 | 2209.92 | 17361.11 | 798611.11 |
| 99 | 2033-06 | 19524.02 | 2162.91 | 17361.11 | 781250.00 |
| 100 | 2033-07 | 19477.00 | 2115.89 | 17361.11 | 763888.89 |
| 101 | 2033-08 | 19429.98 | 2068.87 | 17361.11 | 746527.78 |
| 102 | 2033-09 | 19382.96 | 2021.85 | 17361.11 | 729166.67 |
| 103 | 2033-10 | 19335.94 | 1974.83 | 17361.11 | 711805.56 |
| 104 | 2033-11 | 19288.92 | 1927.81 | 17361.11 | 694444.44 |
| 105 | 2033-12 | 19241.90 | 1880.79 | 17361.11 | 677083.33 |
| 106 | 2034-01 | 19194.88 | 1833.77 | 17361.11 | 659722.22 |
| 107 | 2034-02 | 19147.86 | 1786.75 | 17361.11 | 642361.11 |
| 108 | 2034-03 | 19100.84 | 1739.73 | 17361.11 | 625000.00 |
| 109 | 2034-04 | 19053.82 | 1692.71 | 17361.11 | 607638.89 |
| 110 | 2034-05 | 19006.80 | 1645.69 | 17361.11 | 590277.78 |
| 111 | 2034-06 | 18959.78 | 1598.67 | 17361.11 | 572916.67 |
| 112 | 2034-07 | 18912.76 | 1551.65 | 17361.11 | 555555.56 |
| 113 | 2034-08 | 18865.74 | 1504.63 | 17361.11 | 538194.44 |
| 114 | 2034-09 | 18818.72 | 1457.61 | 17361.11 | 520833.33 |
| 115 | 2034-10 | 18771.70 | 1410.59 | 17361.11 | 503472.22 |
| 116 | 2034-11 | 18724.68 | 1363.57 | 17361.11 | 486111.11 |
| 117 | 2034-12 | 18677.66 | 1316.55 | 17361.11 | 468750.00 |
| 118 | 2035-01 | 18630.64 | 1269.53 | 17361.11 | 451388.89 |
| 119 | 2035-02 | 18583.62 | 1222.51 | 17361.11 | 434027.78 |
| 120 | 2035-03 | 18536.60 | 1175.49 | 17361.11 | 416666.67 |
| 121 | 2035-04 | 18489.58 | 1128.47 | 17361.11 | 399305.56 |
| 122 | 2035-05 | 18442.56 | 1081.45 | 17361.11 | 381944.44 |
| 123 | 2035-06 | 18395.54 | 1034.43 | 17361.11 | 364583.33 |
| 124 | 2035-07 | 18348.52 | 987.41 | 17361.11 | 347222.22 |
| 125 | 2035-08 | 18301.50 | 940.39 | 17361.11 | 329861.11 |
| 126 | 2035-09 | 18254.48 | 893.37 | 17361.11 | 312500.00 |
| 127 | 2035-10 | 18207.47 | 846.35 | 17361.11 | 295138.89 |
| 128 | 2035-11 | 18160.45 | 799.33 | 17361.11 | 277777.78 |
| 129 | 2035-12 | 18113.43 | 752.31 | 17361.11 | 260416.67 |
| 130 | 2036-01 | 18066.41 | 705.30 | 17361.11 | 243055.56 |
| 131 | 2036-02 | 18019.39 | 658.28 | 17361.11 | 225694.44 |
| 132 | 2036-03 | 17972.37 | 611.26 | 17361.11 | 208333.33 |
| 133 | 2036-04 | 17925.35 | 564.24 | 17361.11 | 190972.22 |
| 134 | 2036-05 | 17878.33 | 517.22 | 17361.11 | 173611.11 |
| 135 | 2036-06 | 17831.31 | 470.20 | 17361.11 | 156250.00 |
| 136 | 2036-07 | 17784.29 | 423.18 | 17361.11 | 138888.89 |
| 137 | 2036-08 | 17737.27 | 376.16 | 17361.11 | 121527.78 |
| 138 | 2036-09 | 17690.25 | 329.14 | 17361.11 | 104166.67 |
| 139 | 2036-10 | 17643.23 | 282.12 | 17361.11 | 86805.56 |
| 140 | 2036-11 | 17596.21 | 235.10 | 17361.11 | 69444.44 |
| 141 | 2036-12 | 17549.19 | 188.08 | 17361.11 | 52083.33 |
| 142 | 2037-01 | 17502.17 | 141.06 | 17361.11 | 34722.22 |
| 143 | 2037-02 | 17455.15 | 94.04 | 17361.11 | 17361.11 |
| 144 | 2037-03 | 17408.13 | 47.02 | 17361.11 | 0.00 |